Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.35% first-year return on $262k initial cash invested.
-23.35%
Cash On Cash
1.21%
Cap Rate
0.19
DSCR
$3,625
Rent
-$5,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,625 income − $8,719 expenses = $5,094 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,608
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,625
Total Expenses
$8,719
Mortgage P&I
169%
$6,121
Property Taxes
12%
$421
Home Insurance
12%
$420
HOA
0%
$17
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906